DESCRIPTION
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
APARTMENT PURCHASE SAVINGS
$ 5 023 547
price from developer
$ 3 140
deposit
$ 1 001 570
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
INVESTMENT STRATEGIES
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 514 914
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 538 461 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 514 914
$ 5 023 547
Construction Start
$ 5 538 461
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 200 942
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 745 per month (≈ +$ 200 942 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 16 745
Monthly income
25 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 396 per month (≈ +$ 160 754 per year). Yield ~3.2%, estimated payback period — 31.2 years.
3.2 %
Annual ROI (%)
+ $ 13 396
Monthly income
31.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 140
The total price is $ 5 023 547, split into 5 payments through Q4 2027. The deposit is $ 3 140. The first installment is $ 1 001 570 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 1 001 570
2
04.2026
$ 1 004 710
3
11.2026
$ 1 004 710
4
05.2027
$ 1 004 710
5
12.2027
$ 1 004 710
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 5 023 547
03.2026
50%
$ 5 274 724
+ $ 251 177
12.2027
Completed (+5%)
$ 5 538 460
+ $ 514 913
Итоговый доход:
+ $ 5 14 914
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved